(expand)Turnover/Revenue
14,009,395 GBP2020-04-01 ~ 2021-03-31
17,517,795 GBP2019-04-01 ~ 2020-03-31
Cost of Sales
-9,752,846 GBP2020-04-01 ~ 2021-03-31
-11,748,860 GBP2019-04-01 ~ 2020-03-31
Gross Profit/Loss
4,256,549 GBP2020-04-01 ~ 2021-03-31
5,768,935 GBP2019-04-01 ~ 2020-03-31
Distribution Costs
-2,121,269 GBP2020-04-01 ~ 2021-03-31
-2,825,014 GBP2019-04-01 ~ 2020-03-31
Administrative Expenses
-2,099,975 GBP2020-04-01 ~ 2021-03-31
-2,498,913 GBP2019-04-01 ~ 2020-03-31
Operating Profit/Loss
621,309 GBP2020-04-01 ~ 2021-03-31
278,623 GBP2019-04-01 ~ 2020-03-31
Profit/Loss on Ordinary Activities Before Tax
508,769 GBP2020-04-01 ~ 2021-03-31
248,085 GBP2019-04-01 ~ 2020-03-31
Profit/Loss
578,304 GBP2020-04-01 ~ 2021-03-31
200,010 GBP2019-04-01 ~ 2020-03-31
Property, Plant & Equipment
2,742,027 GBP2021-03-31
3,234,492 GBP2020-03-31
Total Inventories
3,513,483 GBP2021-03-31
5,352,922 GBP2020-03-31
Debtors
Current
3,430,938 GBP2021-03-31
3,939,480 GBP2020-03-31
Cash at bank and in hand
3,315,728 GBP2021-03-31
66,396 GBP2020-03-31
Current Assets
10,260,149 GBP2021-03-31
9,358,798 GBP2020-03-31
Creditors
Current, Amounts falling due within one year
-4,176,502 GBP2021-03-31
-5,060,153 GBP2020-03-31
Net Current Assets/Liabilities
6,083,647 GBP2021-03-31
4,298,645 GBP2020-03-31
Total Assets Less Current Liabilities
8,825,674 GBP2021-03-31
7,533,137 GBP2020-03-31
Creditors
Non-current, Amounts falling due after one year
-1,982,705 GBP2021-03-31
-986,730 GBP2020-03-31
Net Assets/Liabilities
6,842,969 GBP2021-03-31
6,482,913 GBP2020-03-31
Equity
Called up share capital
17,600 GBP2021-03-31
17,600 GBP2020-03-31
17,600 GBP2019-04-01
Capital redemption reserve
25,000 GBP2021-03-31
25,000 GBP2020-03-31
25,000 GBP2019-04-01
Retained earnings (accumulated losses)
6,800,369 GBP2021-03-31
6,440,313 GBP2020-03-31
6,264,766 GBP2019-04-01
Equity
6,842,969 GBP2021-03-31
6,482,913 GBP2020-03-31
6,307,366 GBP2019-04-01
Profit/Loss
Retained earnings (accumulated losses)
578,304 GBP2020-04-01 ~ 2021-03-31
200,010 GBP2019-04-01 ~ 2020-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
578,304 GBP2020-04-01 ~ 2021-03-31
200,010 GBP2019-04-01 ~ 2020-03-31
Comprehensive Income/Expense
578,304 GBP2020-04-01 ~ 2021-03-31
200,010 GBP2019-04-01 ~ 2020-03-31
Dividends Paid
Retained earnings (accumulated losses)
-218,248 GBP2020-04-01 ~ 2021-03-31
-24,463 GBP2019-04-01 ~ 2020-03-31
Dividends Paid
-218,248 GBP2020-04-01 ~ 2021-03-31
-24,463 GBP2019-04-01 ~ 2020-03-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-218,248 GBP2020-04-01 ~ 2021-03-31
-24,463 GBP2019-04-01 ~ 2020-03-31
Equity - Income/Expense Recognised Directly
-218,248 GBP2020-04-01 ~ 2021-03-31
-24,463 GBP2019-04-01 ~ 2020-03-31
Audit Fees/Expenses
17,050 GBP2020-04-01 ~ 2021-03-31
16,550 GBP2019-04-01 ~ 2020-03-31
Wages/Salaries
2,054,907 GBP2020-04-01 ~ 2021-03-31
2,711,265 GBP2019-04-01 ~ 2020-03-31
Social Security Costs
263,869 GBP2020-04-01 ~ 2021-03-31
182,570 GBP2019-04-01 ~ 2020-03-31
Staff Costs/Employee Benefits Expense
2,459,218 GBP2020-04-01 ~ 2021-03-31
2,977,457 GBP2019-04-01 ~ 2020-03-31
Director Remuneration
150,967 GBP2020-04-01 ~ 2021-03-31
328,642 GBP2019-04-01 ~ 2020-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-69,535 GBP2020-04-01 ~ 2021-03-31
63,494 GBP2019-04-01 ~ 2020-03-31
Tax Expense/Credit at Applicable Tax Rate
96,666 GBP2020-04-01 ~ 2021-03-31
47,136 GBP2019-04-01 ~ 2020-03-31
Property, Plant & Equipment - Gross Cost
Buildings
1,797,141 GBP2021-03-31
1,797,141 GBP2020-03-31
Plant and equipment
5,382,384 GBP2021-03-31
5,265,492 GBP2020-03-31
Motor vehicles
155,562 GBP2021-03-31
106,572 GBP2020-03-31
Furniture and fittings
3,759,020 GBP2021-03-31
3,706,567 GBP2020-03-31
Property, Plant & Equipment - Gross Cost
11,094,107 GBP2021-03-31
10,875,772 GBP2020-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
4,190,645 GBP2020-03-31
Motor vehicles
68,676 GBP2020-03-31
Furniture and fittings
3,355,616 GBP2020-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
7,641,280 GBP2020-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
212,959 GBP2020-04-01 ~ 2021-03-31
Motor vehicles, Owned/Freehold
5,939 GBP2020-04-01 ~ 2021-03-31
Furniture and fittings, Owned/Freehold
415,326 GBP2020-04-01 ~ 2021-03-31
Owned/Freehold
661,429 GBP2020-04-01 ~ 2021-03-31
Plant and equipment, Under hire purchased contracts or finance leases
38,841 GBP2020-04-01 ~ 2021-03-31
Motor vehicles, Under hire purchased contracts or finance leases
10,530 GBP2020-04-01 ~ 2021-03-31
Under hire purchased contracts or finance leases
49,371 GBP2020-04-01 ~ 2021-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,442,445 GBP2021-03-31
Motor vehicles
85,145 GBP2021-03-31
Furniture and fittings
3,770,942 GBP2021-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
8,352,080 GBP2021-03-31
Property, Plant & Equipment
Buildings
1,743,593 GBP2021-03-31
1,770,798 GBP2020-03-31
Plant and equipment
939,939 GBP2021-03-31
1,074,847 GBP2020-03-31
Motor vehicles
70,417 GBP2021-03-31
37,896 GBP2020-03-31
Furniture and fittings
-11,922 GBP2021-03-31
350,951 GBP2020-03-31
Plant and equipment, Under hire purchased contracts or finance leases
343,786 GBP2021-03-31
382,523 GBP2020-03-31
Motor vehicles, Under hire purchased contracts or finance leases
52,786 GBP2021-03-31
14,326 GBP2020-03-31
Under hire purchased contracts or finance leases
396,572 GBP2021-03-31
396,849 GBP2020-03-31
Raw materials and consumables
282,623 GBP2021-03-31
815,631 GBP2020-03-31
Value of work in progress
147,902 GBP2021-03-31
164,410 GBP2020-03-31
Finished Goods/Goods for Resale
3,082,958 GBP2021-03-31
4,372,881 GBP2020-03-31
Trade Debtors/Trade Receivables
Current
1,616,079 GBP2021-03-31
1,779,551 GBP2020-03-31
Amounts Owed by Group Undertakings
Current
1,425,926 GBP2021-03-31
1,540,260 GBP2020-03-31
Other Debtors
Current
36,242 GBP2021-03-31
26,724 GBP2020-03-31
Prepayments/Accrued Income
Current
346,650 GBP2021-03-31
592,945 GBP2020-03-31
Debtors - Deferred Tax Asset
Current
6,041 GBP2021-03-31
Bank Overdrafts
-195,574 GBP2020-03-31
Cash and Cash Equivalents
3,315,728 GBP2021-03-31
-129,178 GBP2020-03-31
Bank Overdrafts
Current
195,574 GBP2020-03-31
Bank Borrowings
Current
1,836,464 GBP2021-03-31
172,620 GBP2020-03-31
Other Remaining Borrowings
Current
23,113 GBP2021-03-31
Trade Creditors/Trade Payables
Current
1,580,978 GBP2021-03-31
2,645,820 GBP2020-03-31
Taxation/Social Security Payable
Current
316,258 GBP2021-03-31
224,400 GBP2020-03-31
Finance Lease Liabilities - Total Present Value
Current
80,100 GBP2021-03-31
69,946 GBP2020-03-31
Other Creditors
Current
35,181 GBP2021-03-31
1,427,826 GBP2020-03-31
Accrued Liabilities/Deferred Income
Current
304,408 GBP2021-03-31
323,967 GBP2020-03-31
Creditors
Current
4,176,502 GBP2021-03-31
5,060,153 GBP2020-03-31
Bank Borrowings
Non-current
1,666,736 GBP2021-03-31
675,562 GBP2020-03-31
Other Remaining Borrowings
Non-current
47,994 GBP2021-03-31
Finance Lease Liabilities - Total Present Value
Non-current
267,975 GBP2021-03-31
311,168 GBP2020-03-31
Creditors
Non-current
1,982,705 GBP2021-03-31
986,730 GBP2020-03-31
Bank Borrowings
Current, Amounts falling due within one year
1,836,464 GBP2021-03-31
172,620 GBP2020-03-31
Total Borrowings
Current, Amounts falling due within one year
1,859,577 GBP2021-03-31
172,620 GBP2020-03-31
Bank Borrowings
Non-current, Between one and two years
467,147 GBP2021-03-31
180,048 GBP2020-03-31
Non-current, Between two and five year
1,155,505 GBP2021-03-31
447,771 GBP2020-03-31
Total Borrowings
3,574,307 GBP2021-03-31
848,182 GBP2020-03-31
Minimum gross finance lease payments owing
348,075 GBP2021-03-31
381,114 GBP2020-03-31
Net Deferred Tax Liability/Asset
6,041 GBP2021-03-31
-63,494 GBP2020-03-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
69,535 GBP2020-04-01 ~ 2021-03-31
-63,494 GBP2019-04-01 ~ 2020-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
-83,951 GBP2020-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
17,600 shares2021-03-31
17,600 shares2020-03-31
Par Value of Share
Class 1 ordinary share
1.002020-04-01 ~ 2021-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
453,476 GBP2021-03-31
459,243 GBP2020-03-31
Between one and five year
904,120 GBP2021-03-31
1,162,737 GBP2020-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,357,596 GBP2021-03-31
1,621,980 GBP2020-03-31